Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-06-20 (34 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: PARIS (75003), Paris
SEPIA CONSEILS : revenue, balance sheet and financial ratios
SEPIA CONSEILS is a French company
founded 34 years ago,
specialized in the sector Ingénierie, études techniques.
Based in PARIS (75003),
this company of category PME
shows in 2018 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SEPIA CONSEILS (SIREN 382310761)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
2 090 069 €
1 813 400 €
1 599 275 €
Net income
304 302 €
180 091 €
393 314 €
61 066 €
135 888 €
61 557 €
147 350 €
100 061 €
EBITDA
N/C
N/C
N/C
N/C
N/C
75 598 €
161 941 €
81 847 €
Net margin
N/C
N/C
N/C
N/C
N/C
2.9%
8.1%
6.3%
Revenue and income statement
In 2024, SEPIA CONSEILS generates positive net income of 304 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 100 k€ -> 304 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
304 302 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 4%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
4.394%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
51.703%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Debt ratio
33.576
25.854
19.042
36.232
26.348
13.742
8.452
4.394
Financial autonomy
31.836
36.601
39.215
36.055
38.536
46.322
49.968
51.703
Repayment capacity
1.098
0.73
1.247
None
None
None
None
None
Cash flow / Revenue
5.93%
9.142%
3.871%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
4.392024
2022
2023
2024
Q1: 0.0
Med: 8.27
Q3: 42.91
Good-13 pts over 3 years
In 2024, the debt ratio of SEPIA CONSEILS (4.39) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
51.7%2024
2022
2023
2024
Q1: 11.43%
Med: 37.89%
Q3: 61.44%
Good
In 2024, the financial autonomy of SEPIA CONSEILS (51.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 208.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
208.907
Liquidity indicators evolution SEPIA CONSEILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
156.652
175.577
180.531
187.99
185.583
200.824
208.431
208.907
Interest coverage
0.291
0.18
1.205
None
None
None
None
None
Sector positioning
Liquidity ratio
208.912024
2022
2023
2024
Q1: 149.23
Med: 230.43
Q3: 406.09
Average
In 2024, the liquidity ratio of SEPIA CONSEILS (208.91) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
0 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution SEPIA CONSEILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
419 010 €
675 872 €
695 282 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
74
50
0
0
0
0
0
Customer payment term (days)
78
88
96
0
0
0
0
0
Supplier payment term (days)
140
149
149
0
0
0
0
0
Positioning of SEPIA CONSEILS in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 53 888€ to 624 337€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
53k€248k€624k€
248 678 €Range: 53 888€ - 624 337€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Ingénierie, études techniques)
Compare SEPIA CONSEILS with other companies in the same sector:
Yes, SEPIA CONSEILS generated a net profit of 304 k€ in 2024.
Where is the headquarters of SEPIA CONSEILS ?
The headquarters of SEPIA CONSEILS is located in PARIS (75003), in the department Paris.
Where to find the tax return of SEPIA CONSEILS ?
The tax return of SEPIA CONSEILS is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does SEPIA CONSEILS operate?
SEPIA CONSEILS operates in the sector Ingénierie, études techniques (NAF code 71.12B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart